Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Classic Curry Take Away ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 8.3% 8.3%   Bankruptcy risk   2.2% 1.5% 2.8% 2.6% 10.2% 4.7% 9.3% 9.1%   Credit score (0-100)   68 78 59 60 23 44 27 27   Credit rating   BBB A BBB BBB BB BBB BB BB   Credit limit (kDKK)   0.1 18.4 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,767 7,021 9,313 11,594 9,423 9,853 0.0 0.0   EBITDA   487 1,026 514 365 -1,851 666 0.0 0.0   EBIT   226 724 172 81.8 -2,160 357 0.0 0.0   Pre-tax profit (PTP)   266.0 738.2 214.9 75.4 -2,178.1 301.9 0.0 0.0   Net earnings   202.7 598.1 140.0 53.2 -1,702.2 215.9 0.0 0.0   Pre-tax profit without non-rec. items   266 738 215 75.4 -2,178 302 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   610 599 751 1,184 976 767 0.0 0.0   Shareholders equity total   2,018 2,516 2,434 2,374 558 774 608 608   Interest-bearing liabilities   139 49.6 178 639 48.3 107 0.0 0.0   Balance sheet total (assets)   3,230 3,631 5,610 6,051 3,130 3,266 608 608   Net Debt   -46.0 -93.2 -187 323 -84.0 -325 -408 -408     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   5,767 7,021 9,313 11,594 9,423 9,853 0.0 0.0   Gross profit growth   31.5% 21.7% 32.6% 24.5% -18.7% 4.6% -100.0% 0.0%   Employees   19 22 25 35 32 25 0 0   Employee growth %   72.7% 15.8% 13.6% 40.0% -8.6% -21.9% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,230 3,631 5,610 6,051 3,130 3,266 608 608   Balance sheet change%   -1.9% 12.4% 54.5% 7.9% -48.3% 4.3% -81.4% 0.0%   Added value   487.0 1,026.3 514.0 364.9 -1,876.5 665.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -206 -414 -290 50 -617 -617 -767 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   3.9% 10.3% 1.8% 0.7% -22.9% 3.6% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   9.7% 22.1% 4.9% 2.5% -45.0% 12.3% 0.0% 0.0%   ROI %   13.1% 30.2% 8.3% 5.1% -110.7% 52.9% 0.0% 0.0%   ROE %   9.8% 26.4% 5.7% 2.2% -116.1% 32.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   62.5% 69.3% 43.4% 39.2% 17.8% 23.7% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -9.4% -9.1% -36.3% 88.5% 4.5% -48.9% 0.0% 0.0%   Gearing %   6.9% 2.0% 7.3% 26.9% 8.7% 13.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   28.5% 20.2% 9.2% 17.9% 32.1% 117.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.5 2.1 1.2 1.1 0.5 0.7 0.0 0.0   Current Ratio   1.8 2.4 1.4 1.2 0.7 0.9 0.0 0.0   Cash and cash equivalent   184.6 142.8 364.4 316.6 132.3 432.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   803.6 1,390.2 1,242.7 840.1 -782.8 -258.4 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   26 47 21 10 -59 27 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   26 47 21 10 -58 27 0 0   EBIT / employee   12 33 7 2 -67 14 0 0   Net earnings / employee   11 27 6 2 -53 9 0 0